1.898
Revenuekr M
5.445
5.812
6.214
6.499
6.839
7.162
7.436
7.645
7.915
8.244
2.036
3.81%
4.86%
95
26.91
Revenue growth%
5.80
8.07
9.76
7.69
5.60
7.13
7.60
6.86
7.27
9.12
3.49
7.27
7.43
74
20.30
Gross margin%
26.72
29.02
28.27
26.39
23.94
21.03
19.83
21.60
19.36
20.02
26.50
20.02
22.77
89
27.36
Operating margin%
21.42
22.09
24.20
24.36
27.03
26.98
28.21
31.20
33.33
31.58
27.81
31.20
27.00
45
9.58
Net margin%
9.92
12.55
11.52
14.07
15.43
13.16
16.02
15.88
13.82
14.62
7.18
14.62
13.94
65
11.52
P/E ratio (avg)x
17.15
16.38
14.19
14.85
15.97
15.07
13.29
12.72
11.43
10.80
34.50
12.72
14.52
41
27.12
EV/EBITx
32.37
33.70
32.32
31.37
30.80
33.88
36.18
32.73
28.61
28.42
14.28
32.73
32.35
58
21.63
FCF yield (avg)%
24.58
23.63
23.61
21.51
23.35
25.51
27.57
29.61
30.87
29.27
6.82
29.27
25.05
5
2.01
FCF margin%
3.93
4.73
7.35
7.41
4.54
3.49
2.63
5.02
4.58
3.24
18.71
3.49
4.56
66
1.748
FCF / Net incomex
0.401
0.379
0.401
0.404
0.449
0.446
0.427
0.429
0.495
0.512
1.293
0.446
0.428
50
21.50
ROIC%
19.91
18.04
20.19
21.46
20.77
22.28
24.41
24.26
25.29
28.09
6.13
24.41
21.87
8
6.50
Return on equity%
16.36
16.97
18.63
20.35
21.31
23.31
23.55
24.14
24.56
22.34
14.50
23.55
21.82
87
22.92
Return on assets%
2.24
3.27
0.49
0.40
2.42
1.98
0.40
2.03
1.32
0.65
25.26
1.32
1.65
27
0.16
EPSkr
0.13
0.12
0.13
0.12
0.13
0.12
0.13
0.15
0.17
0.17
0.18
5.51%
1.74%
—
10.66
EPS growth%
3.36
3.62
5.23
7.21
4.49
2.49
5.24
7.78
4.98
2.93
20.82
4.98
4.73
84
0.13
Bookvalue per shkr
0.11
0.12
0.12
0.12
0.12
0.11
0.10
0.10
0.09
0.09
0.07
(5.14%)
(1.69%)
—
0.06
FCF per sharekr
0.14
0.14
0.15
0.14
0.15
0.15
0.16
0.17
0.17
0.18
0.11
3.41%
2.15%
—
0.15
Dividend per shkr
0.12
0.13
0.13
0.14
0.14
0.13
0.13
0.13
0.14
0.14
0.09
(0.63%)
0.46%
—
2.24
Div yield (avg)%
21.48
20.20
17.73
18.56
17.26
17.78
16.70
15.62
14.77
15.70
27.28
15.70
17.49
45
26.16
Payout ratio%
26.35
28.03
25.39
27.57
29.87
27.12
26.19
26.76
27.37
26.49
24.30
26.76
26.94
34
35.43
Shares (diluted)M
37.31
41.24
45.42
44.16
45.25
48.57
49.38
50.74
47.83
44.94
35.74
(0.14%)
1.77%
45
22.22
Buyback yield%
9.88
12.28
12.45
14.60
17.23
14.60
11.74
9.65
7.52
6.87
27.59
9.65
12.01
34
1.542
D/E ratiox
1.058
1.037
1.182
1.352
1.374
1.535
1.643
1.821
1.763
1.680
1.056
1.680
1.455
82
1.405
Enterprise valuekr M
10.57
12.10
11.47
12.16
13.28
12.84
12.61
13.58
15.47
17.73
8.092
5.96%
5.75%
53
0.672
LT debtkr M
9.880
9.291
8.800
8.697
9.048
8.606
9.418
9.147
8.721
8.451
7.301
(1.36%)
(2.20%)
76
Cost of revenue
5.04%
1.02×
Operating expenses
4.63%
0.98×
Goodwill & intangibles
14.32%